株探米国株
日本語 英語
エドガーで原本を確認する
0000737468FALSE00007374682022-10-242022-10-24

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): October 24, 2022
WASHINGTON TRUST BANCORP, INC.
(Exact Name of Registrant as Specified in Charter)
Rhode Island 001-32991 05-0404671
(State or other jurisdiction of incorporation) (Commission File Number) (IRS Employer Identification No.)
23 Broad Street
Westerly, Rhode Island 02891
(Address of principal executive offices) (Zip Code)
(401) 348-1200
(Registrant's telephone number, including area code)
N/A
(Former name or address, if changed from last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition
period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the
Exchange Act.




Item 2.02 Results of Operations and Financial Condition.

On October 24, 2022, Washington Trust Bancorp, Inc. issued a press release in which it disclosed unaudited financial information related to third quarter 2022 consolidated earnings. A copy of the press release relating to such announcement, dated October 24, 2022, is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

Pursuant to General Instructions B.2 of Form 8-K, this information shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
Exhibit No. Exhibit
Press release dated October 24, 2022*
104 Cover Page Interactive Data File (embedded within the Inline XBRL document)
*Filed herewith



SIGNATURES


    Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


WASHINGTON TRUST BANCORP, INC.
Date: October 24, 2022 By: /s/ Ronald S. Ohsberg
Ronald S. Ohsberg
Senior Executive Vice President, Chief Financial Officer and Treasurer


EX-99.1 2 exhibit9912022q3.htm EX-99.1 Document
Exhibit 99.1

bancorpflatbluehorizontala.jpg
    NASDAQ: WASH
Contact: Elizabeth B. Eckel
SVP, Chief Marketing & Corporate Communications Officer
Telephone: (401) 348-1309
E-mail: ebeckel@washtrust.com
Date: October 24, 2022
FOR IMMEDIATE RELEASE


Washington Trust Reports Third Quarter 2022 Earnings

WESTERLY, R.I., October 24, 2022 (PR NEWSWIRE)…Washington Trust Bancorp, Inc. (Nasdaq: WASH), parent company of The Washington Trust Company, today announced third quarter 2022 net income of $18.7 million, or $1.08 per diluted share, compared to net income of $20.0 million, or $1.14 per diluted share, for the second quarter of 2022.

“Washington Trust reported solid third quarter results, a testament to our diversified business model,” stated Edward O. Handy III, Washington Trust Chairman and Chief Executive Officer. “We remain committed to our customers and expanding our presence within our geographic footprint. During the quarter, we opened a new commercial lending office in New Haven, Connecticut, opened a new full-service branch in Cumberland, Rhode Island and recently announced our intention to open three new branches in Rhode Island in 2023.”

Selected financial highlights for the third quarter include:
•Returns on average equity and average assets for the third quarter were 15.16% and 1.19%, respectively, compared to 16.11% and 1.37%, respectively, for the preceding quarter.
•Net interest income totaled an all-time quarterly record of $42.0 million in the third quarter, up by $4.5 million, or 12%, from the preceding quarter, reflecting the impact of rising market interest rates.
•Asset and credit quality metrics remain strong. In the third quarter, a provision for credit losses (or a charge) of $800 thousand was recognized, compared to a negative provision (or a benefit) of $3.0 million recognized in the preceding quarter.
•Total loans amounted to an all-time high of $4.8 billion, up by $369 million, or 8%, from the end of the preceding quarter, reflecting strong loan growth in both the commercial and residential real estate loan portfolios.
•In-market deposits (total deposits less wholesale brokered deposits) amounted to $4.6 billion at September 30, 2022, up by $79 million, or 2%, from the end of the preceding quarter and up by $324 million, or 8%, from the balance at September 30, 2021.
-1-

Washington Trust
October 24, 2022
Net Interest Income
Net interest income was $42.0 million for the third quarter of 2022, up by $4.5 million, or 12%, from the second quarter of 2022. The net interest margin was 2.82% for the third quarter, up by 11 basis points from the preceding quarter. Linked quarter changes included:
•Average interest-earning assets increased by $365 million, largely reflecting an increase of $305 million in average loans. The yield on interest-earning assets for the third quarter was 3.49%, up by 46 basis points from the preceding quarter, reflecting the impact of higher market interest rates.
•Average interest-bearing liabilities increased by $318 million. Average in-market deposits declined by $120 million, while average wholesale funding balances increased by $438 million to fund loan growth. The cost of interest-bearing liabilities for the third quarter of 2022 was 0.86%, up by 44 basis points from the preceding quarter, reflecting higher rates paid on wholesale funding sources and money market accounts.

Noninterest Income
Noninterest income totaled $15.8 million for the third quarter of 2022, down modestly by $49 thousand, or 0.3%, from the second quarter of 2022. Linked quarter changes included:
•Wealth management revenues amounted to $9.5 million in the third quarter of 2022, down by $541 thousand, or 5%, on a linked quarter basis. This included a decrease of $339 thousand, or 4%, in asset-based revenues and a decrease of $202 thousand, or 48%, in transaction-based revenues. The linked quarter decline in transaction-based revenues was mainly due to lower tax servicing fee income in the third quarter, as this income is concentrated in the first half of the year.
Wealth management assets under administration ("AUA") amounted to $6.3 billion at September 30, 2022, down by $327 million, or 5%, from June 30, 2022. The decrease reflected net investment depreciation of $240 million and net client asset outflows of $87 million in the third quarter of 2022. The average balance of AUA for the third quarter of 2022 decrease by approximately $337 million, or 5%, from the average balance for the preceding quarter.
Recently, four client-facing advisors in our registered investment adviser subsidiary resigned. As a result, Washington Trust could experience an increased level of client asset outflows in upcoming months.
•Mortgage banking revenues totaled $2.0 million for the third quarter of 2022, down modestly by $35 thousand, or 2%, from the second quarter of 2022, largely reflecting both a lower volume of loans sold and a decline in the sales yield on loans sold to the secondary market.
•Loan related derivative income was $1.0 million in the third quarter of 2022, up by $372 thousand, or 56%, from the preceding quarter, reflecting an increase in commercial borrower interest rate derivative transactions.

Noninterest Expense
Noninterest expense totaled $33.1 million for the third quarter of 2022, up by $2.0 million, or 6%, from the second quarter of 2022. Linked quarter changes included:
•Salaries and employee benefits expense, the largest component of noninterest expense, amounted to $21.6 million for the third quarter of 2022, up by $1.2 million, or 6%, from the preceding quarter, largely reflecting adjustments to performance-based compensation accruals.
-2-

Washington Trust
October 24, 2022
•The remaining increase in noninterest expense reflects modest increases across a variety of other noninterest expense categories.

Income Tax
Income tax expense totaled $5.3 million for the third quarter of 2022, down by $23 thousand from the preceding quarter. The effective tax rate for the third quarter of 2022 was 22.1%, compared to 21.1% in the preceding quarter. Based on current federal and applicable state income statutes, the Corporation currently expects its full-year 2022 effective tax rate to be approximately 21.5%.

Investment Securities
The securities portfolio totaled $983 million at September 30, 2022, down by $38 million, or 4%, from June 30, 2022, reflecting a temporary decline in fair value of available for sale securities and routine pay-downs on mortgage-backed securities, partially offset by purchases of U.S. government agency and U.S. government-sponsored debt securities, including mortgage-backed securities. Purchases of debt securities in the third quarter 2022 totaled $47 million, with a weighted average yield of 4.24%. The securities portfolio represented 15% of total assets at September 30, 2022, compared to 17% of total assets at June 30, 2022.

Loans
Total loans amounted to $4.8 billion at September 30, 2022, up by $369 million, or 8%, from the end of the preceding quarter. Linked quarter changes included:
•Commercial loans increased by $186 million, or 8%, from June 30, 2022, reflecting originations and advances of approximately $286 million, partially offset by payoffs and pay-downs of approximately $100 million.
•Residential real estate loans increased by $178 million, or 9%, from June 30, 2022. In the third quarter of 2022, residential real estate loans originated for portfolio amounted to $225 million, down by $39 million, or 15%, from the preceding quarter.
•The consumer loan portfolio increased by $6 million, or 2%, from the balance at June 30, 2022, due to growth in home equity lines and loans.

Deposits and Borrowings
At September 30, 2022, in-market deposits, which exclude wholesale brokered deposits, amounted to $4.6 billion, up by $79 million, or 2%, from the end of the preceding quarter. This included seasonal inflows of various institutional and governmental depositors based on their underlying business cycles. Wholesale brokered deposits amounted to $443 million, down by $16 million, or 3%, from June 30, 2022. Total deposits amounted to $5.1 billion at September 30, 2022, up by $63 million, or 1%, from the end of the preceding quarter.

FHLB advances totaled $700 million at September 30, 2022, up by $372 million, or 113%, from June 30, 2022, as higher levels of wholesale funding were utilized to fund balance sheet growth.

-3-

Washington Trust
October 24, 2022
Asset Quality
Total nonaccrual loans amounted to $12.1 million, or 0.25% of total loans, at September 30, 2022, down from $12.4 million, or 0.28% of total loans, at June 30, 2022. Total past due loans amounted to $7.5 million, or 0.16% of total loans, at September 30, 2022, down from $8.6 million, or 0.19% of total loans, at June 30, 2022.

The allowance for credit losses ("ACL") on loans amounted to $36.9 million, or 0.76% of total loans, at September 30, 2022, compared to $36.3 million, or 0.81% of total loans, at June 30, 2022. The ACL on unfunded commitments, included in other liabilities on the Consolidated Balance Sheets, amounted to $2.4 million at September 30, 2022, compared to $2.2 million at June 30, 2022.

There was a positive $800 thousand provision for credit losses (or a charge) recognized in the third quarter of 2022, compared to a negative $3.0 million provision for credit losses (or a benefit) recognized in the preceding quarter. The provision for credit losses in the third quarter of 2022 reflected loan growth, our current estimate of forecasted economic conditions and strong asset and credit quality metrics. In the third quarter of 2022, net charge-offs of $54 thousand were recognized, compared to net recoveries of $10 thousand in the preceding quarter.

Capital and Dividends
Total shareholders' equity was $432.3 million at September 30, 2022, down by $44.4 million, or 9%, from June 30, 2022. The decline was largely due to a decrease of $53.7 million in the accumulated other comprehensive income component of shareholders' equity, reflecting a temporary decrease in the fair value of available for sale securities. In addition, the change in shareholders' equity also included $9.4 million in dividend declarations, partially offset by net income of $18.7 million.

In the third quarter of 2022, Washington Trust repurchased 18,754 shares, at an average price of $47.79 and a total cost of $896 thousand, under its stock repurchase program.

Capital levels at September 30, 2022 exceeded the regulatory minimum levels to be considered well capitalized, with a total risk-based capital ratio of 12.65% at September 30, 2022, compared to 13.51% at June 30, 2022. Book value per share was $25.17 at September 30, 2022, compared to $27.73 at June 30, 2022.

The Board of Directors declared a quarterly dividend of 54 cents per share for the quarter ended September 30, 2022. The dividend was paid on October 7, 2022 to shareholders of record on October 3, 2022.

Conference Call
Washington Trust will host a conference call to discuss its third quarter results, business highlights and outlook on Tuesday, October 25, 2022 at 8:30 a.m. (Eastern Time). Individuals may dial in to the call at 1-844-200-6205 and enter Access Code 898026. An audio replay of the call will be available, shortly after the conclusion of the call, by dialing 1-866-813-9403 and entering the Replay Access Code 135067. The audio replay will be available through November 8, 2022. Also, a webcast of the call will be posted in the Investor Relations section of Washington Trust's website, https://ir.washtrust.com, and will be available through December 31, 2022.

-4-

Washington Trust
October 24, 2022
Background
Washington Trust Bancorp, Inc. is the parent of The Washington Trust Company. Founded in 1800, Washington Trust is the oldest community bank in the nation, the largest state-chartered bank headquartered in Rhode Island and one of the Northeast's premier financial services companies. Washington Trust offers a full range of financial services, including commercial banking, mortgage banking, personal banking and wealth management and trust services through its offices located in Rhode Island, Connecticut and Massachusetts. The Corporation’s common stock trades on NASDAQ under the symbol WASH. Investor information is available on the Corporation’s website at https://ir.washtrust.com.

Forward-Looking Statements
This press release contains statements that are “forward-looking statements.” We may also make forward-looking statements in other documents we file with the U.S. Securities and Exchange Commission ("SEC"), in our annual reports to shareholders, in press releases and other written materials, and in oral statements made by our officers, directors or employees. You can identify forward-looking statements by the use of the words “believe,” “expect,” “anticipate,” “intend,” “estimate,” “assume,” “outlook,” “will,” “should,” and other expressions that predict or indicate future events and trends and which do not relate to historical matters. You should not rely on forward-looking statements, because they involve known and unknown risks, uncertainties and other factors, some of which are beyond our control. These risks, uncertainties and other factors may cause our actual results, performance or achievements to be materially different from the anticipated future results, performance or achievements expressed or implied by the forward-looking statements.

Some of the factors that might cause these differences include the following:
•changes in political, business and economic conditions, including inflation;
•interest rate changes or volatility, as well as changes in the balance and mix of loans and deposits;
•changes in loan demand and collectability;
•the possibility that future credit losses are higher than currently expected due to changes in economic assumptions or adverse economic developments;
•ongoing volatility in national and international financial markets;
•reductions in the market value or outflows of wealth management AUA;
•decreases in the value of securities and other assets;
•increases in defaults and charge-off rates;
•changes in the size and nature of our competition;
•changes in legislation or regulation and accounting principles, policies and guidelines;
•operational risks including, but not limited to, changes in information technology, cybersecurity incidents, fraud, natural disasters, war, terrorism, civil unrest, the ongoing COVID-19 pandemic, and future pandemics;
•reputational risks; and
•changes in the assumptions used in making such forward-looking statements.

In addition, the factors described under “Risk Factors” in Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 31, 2021, as updated by our Quarterly Reports on Form 10-Q and other filings submitted to the SEC, may result in these differences. You should carefully review all of these factors and you should be aware that there may be other factors that could cause these differences. These forward-looking statements were based on information, plans and estimates at the date of this report, and we assume no obligation to update any forward-looking statements to reflect changes in underlying assumptions or factors, new information, future events or other changes.

Supplemental Information - Explanation of Non-GAAP Financial Measures
In addition to results presented in accordance with generally accepted accounting principles (“GAAP”), this press release contains certain non-GAAP financial measures. Washington Trust's management believes that the supplemental non-GAAP information, which consists of measurements and ratios based on tangible equity and tangible assets, is utilized by regulators and market analysts to evaluate a company's financial condition and therefore, such information is useful to investors. These disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures which may be presented by other companies. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies' non-GAAP financial measures having the same or similar names.

-5-


Washington Trust Bancorp, Inc. and Subsidiaries
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited; Dollars in thousands)
Sep 30,
2022
Jun 30,
2022
Mar 31,
2022
Dec 31,
2021
Sep 30,
2021
Assets:
Cash and due from banks $130,066  $95,544  $224,807  $175,259  $297,039 
Short-term investments 2,773  3,079  3,289  3,234  3,349 
Mortgage loans held for sale, at fair value
24,054  22,656  15,612  40,196  48,705 
Available for sale debt securities, at fair value 982,573  1,020,469  1,008,184  1,042,859  1,045,833 
Federal Home Loan Bank stock, at cost 32,940  16,300  8,452  13,031  15,094 
Loans:
Total loans
4,848,873  4,479,822  4,283,852  4,272,925  4,286,404 
Less: allowance for credit losses on loans
36,863  36,317  39,236  39,088  41,711 
Net loans
4,812,010  4,443,505  4,244,616  4,233,837  4,244,693 
Premises and equipment, net 30,152  29,694  28,878  28,908  28,488 
Operating lease right-of-use assets 27,788  28,098  28,816  26,692  27,518 
Investment in bank-owned life insurance 101,491  100,807  93,192  92,592  92,974 
Goodwill 63,909  63,909  63,909  63,909  63,909 
Identifiable intangible assets, net 4,766  4,981  5,198  5,414  5,631 
Other assets 195,529  153,849  123,046  125,196  129,410 
Total assets
$6,408,051  $5,982,891  $5,847,999  $5,851,127  $6,002,643 
Liabilities:
Deposits:
Noninterest-bearing deposits
$938,572  $888,981  $911,990  $945,229  $950,974 
Interest-bearing deposits
4,131,285  4,117,648  4,215,960  4,034,822  4,107,168 
Total deposits
5,069,857  5,006,629  5,127,950  4,980,051  5,058,142 
Federal Home Loan Bank advances 700,000  328,000  55,000  145,000  222,592 
Junior subordinated debentures 22,681  22,681  22,681  22,681  22,681 
Operating lease liabilities 30,189  30,491  31,169  29,010  29,810 
Other liabilities 153,050  118,456  98,007  109,577  114,100 
Total liabilities
5,975,777  5,506,257  5,334,807  5,286,319  5,447,325 
Shareholders’ Equity:
Common stock
1,085  1,085  1,085  1,085  1,085 
Paid-in capital 127,055  126,079  127,355  126,511  126,265 
Retained earnings 485,163  475,889  465,295  458,310  447,566 
Accumulated other comprehensive (loss) income (171,755) (118,041) (79,451) (19,981) (18,128)
Treasury stock, at cost (9,274) (8,378) (1,092) (1,117) (1,470)
Total shareholders’ equity
432,274  476,634  513,192  564,808  555,318 
Total liabilities and shareholders’ equity
$6,408,051  $5,982,891  $5,847,999  $5,851,127  $6,002,643 


-6-


Washington Trust Bancorp, Inc. and Subsidiaries
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited; Dollars and shares in thousands, except per share amounts)
For the Three Months Ended For the Nine Months Ended
Sep 30,
2022
Jun 30,
2022
Mar 31,
2022
Dec 31,
2021
Sep 30,
2021
Sep 30,
2022
Sep 30,
2021
Interest income:
Interest and fees on loans
$45,125  $36,602  $33,930  $36,882  $35,691  $115,657  $104,670 
Interest on mortgage loans held for sale
361  258  232  387  298  851  1,144 
Taxable interest on debt securities
6,061  4,918  4,230  3,929  3,683  15,209  10,366 
Dividends on Federal Home Loan Bank stock
88  63  67  98  95  218  338 
Other interest income
503  188  78  60  56  769  121 
Total interest and dividend income
52,138  42,029  38,537  41,356  39,823  132,704  116,639 
Interest expense:
Deposits
6,656  3,963  3,103  2,977  2,789  13,722  9,413 
Federal Home Loan Bank advances
3,234  413  244  547  872  3,891  3,253 
Junior subordinated debentures
206  138  99  92  92  443  278 
Total interest expense 10,096  4,514  3,446  3,616  3,753  18,056  12,944 
Net interest income 42,042  37,515  35,091  37,740  36,070  114,648  103,695 
Provision for credit losses 800  (3,000) 100  (2,822) —  (2,100) (2,000)
Net interest income after provision for credit losses 41,242  40,515  34,991  40,562  36,070  116,748  105,695 
Noninterest income:
Wealth management revenues
9,525  10,066  10,531  10,504  10,455  30,122  30,778 
Mortgage banking revenues
2,047  2,082  3,501  4,332  6,373  7,630  24,294 
Card interchange fees
1,287  1,303  1,164  1,282  1,265  3,754  3,714 
Service charges on deposit accounts
819  763  668  766  673  2,250  1,917 
Loan related derivative income
1,041  669  301  1,972  728  2,011  2,370 
Income from bank-owned life insurance
684  615  601  1,144  618  1,900  1,781 
Other income
400  354  393  307  408  1,147  2,233 
Total noninterest income
15,803  15,852  17,159  20,307  20,520  48,814  67,087 
Noninterest expense:
Salaries and employee benefits
21,609  20,381  21,002  21,524  22,162  62,992  65,771 
Outsourced services
3,552  3,375  3,242  3,585  3,294  10,169  9,711 
Net occupancy
2,234  2,174  2,300  2,145  2,134  6,708  6,304 
Equipment
939  938  918  959  977  2,795  2,946 
Legal, audit and professional fees
693  677  770  817  767  2,140  2,042 
FDIC deposit insurance costs
430  402  366  391  482  1,198  1,201 
Advertising and promotion
799  724  351  502  559  1,874  1,341 
Amortization of intangibles
215  216  217  216  223  648  674 
Debt prepayment penalties
—  —  —  2,700  —  —  4,230 
Other expenses
2,596  2,190  2,053  2,380  1,922  6,839  6,025 
Total noninterest expense
33,067  31,077  31,219  35,219  32,520  95,363  100,245 
Income before income taxes 23,978  25,290  20,931  25,650  24,070  70,199  72,537 
Income tax expense 5,310  5,333  4,448  5,462  5,319  15,091  15,855 
Net income
$18,668  $19,957  $16,483  $20,188  $18,751  $55,108  $56,682 
Net income available to common shareholders $18,615  $19,900  $16,429  $20,128  $18,697  $54,944  $56,520 
Weighted average common shares outstanding:
  Basic 17,174  17,303  17,331  17,328  17,320  17,269  17,303 
  Diluted 17,298  17,414  17,482  17,469  17,444  17,389  17,451 
Earnings per common share:
  Basic $1.08  $1.15  $0.95  $1.16  $1.08  $3.18  $3.27 
  Diluted $1.08  $1.14  $0.94  $1.15  $1.07  $3.16  $3.24 
Cash dividends declared per share $0.54  $0.54  $0.54  $0.54  $0.52  $1.62  $1.56 
-7-


Washington Trust Bancorp, Inc. and Subsidiaries
SELECTED FINANCIAL HIGHLIGHTS
(Unaudited; Dollars and shares in thousands, except per share amounts)
Sep 30,
2022
Jun 30,
2022
Mar 31,
2022
Dec 31,
2021
Sep 30,
2021
Share and Equity Related Data:
Book value per share $25.17  $27.73  $29.61  $32.59  $32.06 
Tangible book value per share - Non-GAAP (1)
$21.17  $23.72  $25.62  $28.59  $28.05 
Market value per share $46.48  $48.37  $52.50  $56.37  $52.98 
Shares issued at end of period 17,363  17,363  17,363  17,363  17,363 
Shares outstanding at end of period 17,171  17,190  17,332  17,331  17,320 
Capital Ratios (2):
Tier 1 risk-based capital 11.97  % 12.78  % 13.32  % 13.24  % 13.01  %
Total risk-based capital 12.65  % 13.51  % 14.15  % 14.01  % 13.83  %
Tier 1 leverage ratio 8.99  % 9.42  % 9.46  % 9.36  % 9.12  %
Common equity tier 1 11.50  % 12.28  % 12.79  % 12.71  % 12.47  %
Balance Sheet Ratios:
Equity to assets 6.75  % 7.97  % 8.78  % 9.65  % 9.25  %
Tangible equity to tangible assets - Non-GAAP (1)
5.74  % 6.89  % 7.68  % 8.57  % 8.19  %
Loans to deposits (3)
95.4  % 89.2  % 83.1  % 85.8  % 84.9  %
For the Nine Months Ended
For the Three Months Ended
Sep 30,
2022
Jun 30,
2022
Mar 31,
2022
Dec 31,
2021
Sep 30,
2021
Sep 30,
2022
Sep 30,
2021
Performance Ratios (4):
Net interest margin (5)
2.82  % 2.71  % 2.57  % 2.71  % 2.58  % 2.71  % 2.55  %
Return on average assets (net income divided by average assets)
1.19  % 1.37  % 1.14  % 1.36  % 1.26  % 1.23  % 1.30  %
Return on average tangible assets - Non-GAAP (1)
1.20  % 1.39  % 1.15  % 1.38  % 1.27  % 1.25  % 1.32  %
Return on average equity (net income available for common shareholders divided by average equity)
15.16  % 16.11  % 12.04  % 14.34  % 13.37  % 14.35  % 13.93  %
Return on average tangible equity - Non-GAAP (1)
17.65  % 18.71  % 13.77  % 16.39  % 15.29  % 16.59  % 15.98  %
Efficiency ratio (6)
57.2  % 58.2  % 59.7  % 60.7  % 57.5  % 58.3  % 58.7  %
(1)See the section labeled “Supplemental Information - Calculation of Non-GAAP Financial Measures” at the end of this document.
(2)Estimated for September 30, 2022 and actuals for prior periods.
(3)Period-end balances of net loans and mortgage loans held for sale as a percentage of total deposits.
(4)Annualized based on the actual number of days in the period.
(5)Fully taxable equivalent (FTE) net interest income as a percentage of average-earnings assets.
(6)Total noninterest expense as percentage of total revenues (net interest income and noninterest income).

-8-


Washington Trust Bancorp, Inc. and Subsidiaries
SELECTED FINANCIAL HIGHLIGHTS
(Unaudited; Dollars in thousands)
For the Three Months Ended For the Nine Months Ended
Sep 30,
2022
Jun 30,
2022
Mar 31,
2022
Dec 31,
2021
Sep 30,
2021
Sep 30,
2022
Sep 30,
2021
Wealth Management Results
Wealth Management Revenues:
Asset-based revenues $9,302  $9,641  $10,211  $10,417  $10,224  $29,154  $29,798 
Transaction-based revenues 223  425  320  87  231  968  980 
Total wealth management revenues $9,525  $10,066  $10,531  $10,504  $10,455  $30,122  $30,778 
Assets Under Administration (AUA):
Balance at beginning of period $6,650,097  $7,492,893  $7,784,211  $7,443,396  $7,441,519  $7,784,211  $6,866,737 
Net investment (depreciation) appreciation & income (239,762) (816,290) (388,733) 358,796  (4,830) (1,444,785) 572,506 
Net client asset (outflows) inflows (87,578) (26,506) 97,415  (17,981) 6,707  (16,669) 4,153 
Balance at end of period $6,322,757  $6,650,097  $7,492,893  $7,784,211  $7,443,396  $6,322,757  $7,443,396 
Percentage of AUA that are managed assets
91% 91% 92% 92% 91% 91% 91%
Mortgage Banking Results
Mortgage Banking Revenues:
Realized gains on loan sales, net (1)
$1,718  $1,917  $3,327  $5,695  $5,750  $6,962  $28,057 
Changes in fair value, net (2)
(226) (330) (242) (1,594) 467  (798) (3,964)
Loan servicing fee income, net (3)
555  495  416  231  156  1,466  201 
Total mortgage banking revenues $2,047  $2,082  $3,501  $4,332  $6,373  $7,630  $24,294 
Residential Mortgage Loan Originations:
Originations for retention in portfolio (4)
$225,132  $263,762  $164,401  $174,438  $205,293  $653,295  $581,905 
Originations for sale to secondary market (5)
77,242  86,459  106,619  188,735  190,702  270,320  744,589 
Total mortgage loan originations $302,374  $350,221  $271,020  $363,173  $395,995  $923,615  $1,326,494 
Residential Mortgage Loans Sold:
Sold with servicing rights retained $34,659  $23,478  $14,627  $21,180  $108,445  $72,764  $570,370 
Sold with servicing rights released (5)
40,665  56,263  115,501  175,818  65,416  212,429  186,068 
Total mortgage loans sold $75,324  $79,741  $130,128  $196,998  $173,861  $285,193  $756,438 
(1)Includes gains on loan sales, commission income on loans originated for others, servicing right gains, and gains (losses) on forward loan commitments.
(2)Represents fair value changes on mortgage loans held for sale and forward loan commitments.
(3)Represents loan servicing fee income, net of servicing right amortization and valuation adjustments.
(4)Includes the full commitment amount of homeowner construction loans.
(5)Includes brokered loans (loans originated for others).

-9-


Washington Trust Bancorp, Inc. and Subsidiaries
END OF PERIOD LOAN COMPOSITION
(Unaudited; Dollars in thousands)
Sep 30,
2022
Jun 30,
2022
Mar 31,
2022
Dec 31,
2021
Sep 30,
2021
Loans:
Commercial real estate (1) $1,762,687  $1,609,618  $1,628,620  $1,639,062  $1,661,785 
Commercial & industrial 652,758  620,270  614,892  641,555  682,774 
Total commercial 2,415,445  2,229,888  2,243,512  2,280,617  2,344,559 
Residential real estate (2) 2,144,098  1,966,341  1,777,974  1,726,975  1,672,364 
Home equity 273,742  267,785  246,097  247,697  249,874 
Other 15,588  15,808  16,269  17,636  19,607 
Total consumer 289,330  283,593  262,366  265,333  269,481 
Total loans $4,848,873  $4,479,822  $4,283,852  $4,272,925  $4,286,404 
(1)Commercial real estate loans consist of commercial mortgages and construction and development loans. Commercial mortgages are loans secured by income producing property.
(2)Residential real estate loans consist of mortgage and homeowner construction loans secured by one- to four-family residential properties.

September 30, 2022 December 31, 2021
Count Balance % of Total Count Balance % of Total
Commercial Real Estate Portfolio Segmentation:
Retail 109  $441,631  25  % 121  $389,487  24  %
Multi-family dwelling 123  429,796  24  127  474,229  29 
Office 55  253,816  14  57  216,602  13 
Hospitality 32  196,503  11  31  184,990  11 
Industrial and warehouse 39  176,081  10  35  137,254 
Healthcare 15  138,475  13  128,189 
Commercial mixed use 20  43,235  20  38,978 
Other 36  83,150  36  69,333 
Commercial real estate loans
429  $1,762,687  100  % 440  $1,639,062  100  %
Commercial & Industrial Portfolio Segmentation:
Healthcare and social assistance 70  $194,128  30  % 101  $174,376  27  %
Owner occupied and other real estate 162  71,431  11  185  72,957  11 
Manufacturing 54  55,489  65  55,341 
Transportation and warehousing
20  50,597  31  35,064 
Retail 55  49,365  79  47,290 
Educational services 20  48,208  28  52,211 
Finance and insurance 58  31,579  59  31,279 
Entertainment and recreation
24  26,050  37  32,087 
Information
22,258  14  25,045 
Accommodation and food services 49  17,499  114  28,320 
Professional, scientific and technical
37  6,357  69  8,912 
Public administration
12  4,223  16  5,441 
Other
164  75,574  10  281  73,232  13 
Commercial & industrial loans
733  $652,758  100  % 1,079  $641,555  100  %

-10-


Washington Trust Bancorp, Inc. and Subsidiaries
END OF PERIOD LOAN AND DEPOSIT COMPOSITION
(Unaudited; Dollars in thousands)
September 30, 2022 December 31, 2021
Balance % of Total Balance % of Total
Commercial Real Estate Loans by Property Location:
Connecticut $674,816  38  % $643,182  39  %
Massachusetts 529,364  30  464,018  28 
Rhode Island 396,869  23  408,496  25 
Subtotal
1,601,049  91  1,515,696  92 
All other states 161,638  123,366 
Total commercial real estate loans
$1,762,687  100  % $1,639,062  100  %
Residential Real Estate Loans by Property Location:
Massachusetts
$1,552,728  72  % $1,207,789  70  %
Rhode Island
423,070  20  365,831  21 
Connecticut
143,701  132,430 
Subtotal
2,119,499  99  1,706,050  99 
All other states
24,599  20,925 
Total residential real estate loans
$2,144,098  100  % $1,726,975  100  %

Sep 30,
2022
Jun 30,
2022
Mar 31,
2022
Dec 31,
2021
Sep 30,
2021
Deposits:
Noninterest-bearing demand deposits $938,572  $888,981  $911,990  $945,229  $950,974 
Interest-bearing demand deposits (in-market) 273,231  258,451  248,914  251,032  238,317 
NOW accounts 869,984  887,678  893,603  867,138  817,937 
Money market accounts 1,146,826  1,139,676  1,295,339  1,072,864  1,046,324 
Savings accounts 600,568  572,251  566,461  555,177  540,306 
Time deposits (in-market) 797,505  800,898  809,858  773,383  709,288 
In-market deposits
4,626,686  4,547,935  4,726,165  4,464,823  4,303,146 
Wholesale brokered demand deposits 31,044  31,003  —  —  — 
Wholesale brokered time deposits 412,127  427,691  401,785  515,228  754,996 
Wholesale brokered deposits 443,171  458,694  401,785  515,228  754,996 
Total deposits
$5,069,857  $5,006,629  $5,127,950  $4,980,051  $5,058,142 
-11-


Washington Trust Bancorp, Inc. and Subsidiaries
CREDIT & ASSET QUALITY DATA
(Unaudited; Dollars in thousands)
Sep 30,
2022
Jun 30,
2022
Mar 31,
2022
Dec 31,
2021
Sep 30,
2021
Asset Quality Ratios:
Nonperforming assets to total assets 0.19  % 0.21  % 0.22  % 0.24  % 0.18  %
Nonaccrual loans to total loans 0.25  % 0.28  % 0.29  % 0.33  % 0.26  %
Total past due loans to total loans 0.16  % 0.19  % 0.16  % 0.24  % 0.22  %
Allowance for credit losses on loans to nonaccrual loans 304.10  % 292.55  % 311.67  % 275.21  % 380.02  %
Allowance for credit losses on loans to total loans 0.76  % 0.81  % 0.92  % 0.91  % 0.97  %
Nonperforming Assets:
Commercial real estate $—  $—  $—  $—  $— 
Commercial & industrial —  —  —  —  — 
Total commercial —  —  —  —  — 
Residential real estate 11,700  11,815  11,916  13,576  10,321 
Home equity 422  599  673  627  655 
Other consumer —  —  —  —  — 
Total consumer 422  599  673  627  655 
Total nonaccrual loans 12,122  12,414  12,589  14,203  10,976 
Other real estate owned —  —  —  —  — 
Total nonperforming assets $12,122  $12,414  $12,589  $14,203  $10,976 
Past Due Loans (30 days or more past due):
Commercial real estate $—  $—  $—  $—  $— 
Commercial & industrial 108 
Total commercial 108 
Residential real estate 7,256  7,794  6,467  9,622  8,698 
Home equity 252  728  431  765  824 
Other consumer 17  28  30  21  24 
Total consumer 269  756  461  786  848 
Total past due loans $7,529  $8,557  $7,036  $10,411  $9,548 
Accruing loans 90 days or more past due $—  $—  $—  $—  $— 
Nonaccrual loans included in past due loans $7,059  $6,817  $5,707  $9,359  $6,930 
Troubled Debt Restructurings ("TDR"):
Accruing TDRs $7,214  $9,607  $16,303  $16,328  $7,979 
Nonaccrual TDRs 2,890  2,906  2,789  2,819  1,732 
Total TDRs $10,104  $12,513  $19,092  $19,147  $9,711 
-12-


Washington Trust Bancorp, Inc. and Subsidiaries
CREDIT & ASSET QUALITY DATA
(Unaudited; Dollars in thousands)
For the Three Months Ended For the Nine Months Ended
Sep 30,
2022
Jun 30,
2022
Mar 31,
2022
Dec 31,
2021
Sep 30,
2021
Sep 30,
2022
Sep 30,
2021
Nonaccrual Loan Activity:
Balance at beginning of period $12,414  $12,589  $14,203  $10,976  $10,481  $14,203  $13,197 
Additions to nonaccrual status 521  158  427  3,959  2,583  1,106  3,854 
Loans returned to accruing status (400) (236) (63) (339) —  (699) (877)
Loans charged-off (63) (23) (36) (31) (249) (122) (630)
Payments, payoffs and other changes (350) (74) (1,942) (362) (1,839) (2,366) (4,568)
Balance at end of period $12,122  $12,414  $12,589  $14,203  $10,976  $12,122  $10,976 
Allowance for Credit Losses on Loans:
Balance at beginning of period $36,317  $39,236  $39,088  $41,711  $41,879  $39,088  $44,106 
Provision for credit losses on loans (1)
600  (2,929) —  (2,650) —  (2,329) (1,951)
Charge-offs (63) (23) (36) (33) (249) (122) (630)
Recoveries 33  184  60  81  226  186 
Balance at end of period $36,863  $36,317  $39,236  $39,088  $41,711  $36,863  $41,711 
Allowance for Credit Losses on Unfunded Commitments:
Balance at beginning of period $2,190  $2,261  $2,161  $2,333  $2,333  $2,161  $2,382 
Provision for credit losses on unfunded commitments (1)
200  (71) 100  (172) —  229  (49)
Balance at end of period (2)
$2,390  $2,190  $2,261  $2,161  $2,333  $2,390  $2,333 
(1)    Included in provision for credit losses in the Consolidated Statements of Income.
(2)     Included in other liabilities in the Consolidated Balance Sheets.

For the Three Months Ended For the Nine Months Ended
Sep 30,
2022
Jun 30,
2022
Mar 31,
2022
Dec 31,
2021
Sep 30,
2021
Sep 30,
2022
Sep 30,
2021
Net Loan Charge-Offs (Recoveries):
Commercial real estate $—  $—  ($145) $—  $—  ($145) $— 
Commercial & industrial (11) (1) (35) (2) (3) 301 
Total commercial (11) (146) (35) (2) (148) 301 
Residential real estate —  —  (21) (4) 52  (21) 22 
Home equity —  (2) (2) (12) 110  (4) 104 
Other consumer 45  21  24  69  17 
Total consumer 45  19  12  118  65  121 
Total $54  ($10) ($148) ($27) $168  ($104) $444 
Net charge-offs (recoveries) to average loans - annualized —  % —  % (0.01  %) —  % 0.02  % —  % 0.01  %

-13-


The following table presents average balance and interest rate information. Tax-exempt income is converted to a fully taxable equivalent (“FTE”) basis using the statutory federal income tax rate adjusted for applicable state income taxes net of the related federal tax benefit. Unrealized gains (losses) on available for sale securities and changes in fair value on mortgage loans held for sale are excluded from the average balance and yield calculations. Nonaccrual loans, as well as interest recognized on these loans, are included in amounts presented for loans.
Washington Trust Bancorp, Inc. and Subsidiaries
CONSOLIDATED AVERAGE BALANCE SHEETS (FTE Basis)
(Unaudited; Dollars in thousands)
For the Three Months Ended September 30, 2022 June 30, 2022 Change
Average Balance Interest Yield/
Rate
Average Balance Interest Yield/
Rate
Average Balance Interest Yield/
Rate
Assets:
Cash, federal funds sold and short-term investments
$92,708  $503  2.15  % $110,424  $188  0.68  % ($17,716) $315  1.47  %
Mortgage loans held for sale 34,503  361  4.15  26,914  258  3.84  7,589  103  0.31 
Taxable debt securities 1,150,674  6,061  2.09  1,096,611  4,918  1.80  54,063  1,143  0.29 
FHLB stock 25,377  88  1.38  9,420  63  2.68  15,957  25  (1.30)
Commercial real estate 1,692,374  17,974  4.21  1,619,325  13,495  3.34  73,049  4,479  0.87 
Commercial & industrial 630,360  7,114  4.48  620,543  6,115  3.95  9,817  999  0.53 
Total commercial
2,322,734  25,088  4.29  2,239,868  19,610  3.51  82,866  5,478  0.78 
Residential real estate
2,045,833  17,379  3.37  1,836,245  15,010  3.28  209,588  2,369  0.09 
Home equity 269,654  2,804  4.13  256,771  2,075  3.24  12,883  729  0.89 
Other 15,299  171  4.43  15,770  183  4.65  (471) (12) (0.22)
Total consumer 284,953  2,975  4.14  272,541  2,258  3.32  12,412  717  0.82 
Total loans
4,653,520  45,442  3.87  4,348,654  36,878  3.40  304,866  8,564  0.47 
Total interest-earning assets
5,956,782  52,455  3.49  5,592,023  42,305  3.03  364,759  10,150  0.46 
Noninterest-earning assets 259,347  249,309  10,038 
Total assets
$6,216,129  $5,841,332  $374,797 
Liabilities and Shareholders' Equity:
Interest-bearing demand deposits (in-market) $267,670  $822  1.22  % $248,764  $222  0.36  % $18,906  $600  0.86  %
NOW accounts 871,038  212  0.10  883,251  151  0.07  (12,213) 61  0.03 
Money market accounts 1,137,875  2,231  0.78  1,268,496  1,139  0.36  (130,621) 1,092  0.42 
Savings accounts 582,513  100  0.07  566,307  119  0.08  16,206  (19) (0.01)
Time deposits (in-market) 797,199  1,983  0.99  809,697  1,951  0.97  (12,498) 32  0.02 
Interest-bearing in-market deposits 3,656,295  5,348  0.58  3,776,515  3,582  0.38  (120,220) 1,766  0.20 
Wholesale brokered demand deposits 31,014  166  2.12  20,233  46  0.91  10,781  120  1.21 
Wholesale brokered time deposits 381,984  1,142  1.19  352,438  335  0.38  29,546  807  0.81 
Wholesale brokered deposits 412,998  1,308  1.26  372,671  381  0.41  40,327  927  0.85 
Total interest-bearing deposits 4,069,293  6,656  0.65  4,149,186  3,963  0.38  (79,893) 2,693  0.27 
FHLB advances 549,729  3,234  2.33  151,736  413  1.09  397,993  2,821  1.24 
Junior subordinated debentures 22,681  206  3.60  22,681  138  2.44  —  68  1.16 
Total interest-bearing liabilities 4,641,703  10,096  0.86  4,323,603  4,514  0.42  318,100  5,582  0.44 
Noninterest-bearing demand deposits 944,153  891,883  52,270 
Other liabilities 143,043  130,273  12,770 
Shareholders' equity 487,230  495,573  (8,343)
Total liabilities and shareholders' equity $6,216,129  $5,841,332  $374,797 
Net interest income (FTE) $42,359  $37,791  $4,568 
Interest rate spread 2.63  % 2.61  % 0.02  %
Net interest margin 2.82  % 2.71  % 0.11  %

Interest income amounts presented in the preceding table include the following adjustments for taxable equivalency:
For the Three Months Ended Sep 30, 2022 Jun 30, 2022 Change
Commercial loans $317  $276  $41 
Total $317  $276  $41 
-14-


Washington Trust Bancorp, Inc. and Subsidiaries
CONSOLIDATED AVERAGE BALANCE SHEETS (FTE Basis)
(Unaudited; Dollars in thousands)
For the Nine Months Ended September 30, 2022 September 30, 2021 Change
Average Balance Interest Yield/
Rate
Average Balance Interest Yield/
 Rate
Average Balance Interest Yield/
 Rate
Assets:
Cash, federal funds sold and short-term investments
$128,606  $769  0.80  % $160,350  $121  0.10  % ($31,744) $648  0.70  %
Mortgage loans for sale 29,985  851  3.79  53,307  1,144  2.87  (23,322) (293) 0.92 
Taxable debt securities 1,106,632  15,209  1.84  997,741  10,366  1.39  108,891  4,843  0.45 
FHLB stock 15,745  218  1.85  24,265  338  1.86  (8,520) (120) (0.01)
Commercial real estate 1,648,061  43,360  3.52  1,638,200  35,269  2.88  9,861  8,091  0.64 
Commercial & industrial 628,574  19,456  4.14  794,091  23,865  4.02  (165,517) (4,409) 0.12 
Total commercial
2,276,635  62,816  3.69  2,432,291  59,134  3.25  (155,656) 3,682  0.44 
Residential real estate
1,875,175  46,376  3.31  1,531,529  39,248  3.43  343,646  7,128  (0.12)
Home equity 257,814  6,753  3.50  255,959  6,220  3.25  1,855  533  0.25 
Other 15,995  550  4.60  20,301  742  4.89  (4,306) (192) (0.29)
Total consumer 273,809  7,303  3.57  276,260  6,962  3.37  (2,451) 341  0.20 
Total loans 4,425,619  116,495  3.52  4,240,080  105,344  3.32  185,539  11,151  0.20 
Total interest-earning assets
5,706,587  133,542  3.13  5,475,743  117,313  2.86  230,844  16,229  0.27 
Noninterest-earning assets 268,744  346,514  (77,770)
Total assets
$5,975,331  $5,822,257  $153,074 
Liabilities and Shareholders' Equity:
Interest-bearing demand deposits (in-market) $255,014  $1,114  0.58  % $190,979  $196  0.14  % $64,035  $918  0.44  %
NOW accounts 867,464  492  0.08  747,385  350  0.06  120,079  142  0.02 
Money market accounts 1,193,599  3,984  0.45  958,812  1,852  0.26  234,787  2,132  0.19 
Savings accounts 570,129  246  0.06  513,110  211  0.05  57,019  35  0.01 
Time deposits (in-market) 800,037  5,997  1.00  687,278  5,822  1.13  112,759  175  (0.13)
Interest-bearing in-market deposits 3,686,243  11,833  0.43  3,097,564  8,431  0.36  588,679  3,402  0.07 
Wholesale brokered demand deposits 17,197  212  1.65  —  —  —  17,197  212  1.65 
Wholesale brokered time deposits 396,465  1,677  0.57  655,165  982  0.20  (258,700) 695  0.37 
Wholesale brokered deposits 413,662  1,889  0.61  655,165  982  0.20  (241,503) 907  0.41 
Total interest-bearing deposits 4,099,905  13,722  0.45  3,752,729  9,413  0.34  347,176  4,309  0.11 
FHLB advances 285,590  3,891  1.82  438,213  3,253  0.99  (152,623) 638  0.83 
Junior subordinated debentures 22,681  443  2.61  22,681  278  1.64  —  165  0.97 
Total interest-bearing liabilities 4,408,176  18,056  0.55  4,213,623  12,944  0.41  194,553  5,112  0.14 
Noninterest-bearing demand deposits 925,433  918,760  6,673 
Other liabilities 129,967  147,244  (17,277)
Shareholders' equity 511,755  542,630  (30,875)
Total liabilities and shareholders' equity $5,975,331  $5,822,257  $153,074 
Net interest income (FTE) $115,486  $104,369  $11,117 
Interest rate spread 2.58  % 2.45  % 0.13  %
Net interest margin 2.71  % 2.55  % 0.16  %

Interest income amounts presented in the preceding table include the following adjustments for taxable equivalency:
For the Nine Months Ended Sep 30, 2022 Sep 30, 2021 Change
Commercial loans $838  $674  $164 
Total $838  $674  $164 
-15-


Washington Trust Bancorp, Inc. and Subsidiaries
SUPPLEMENTAL INFORMATION - Calculation of Non-GAAP Financial Measures
(Unaudited; Dollars in thousands, except per share amounts)
Sep 30,
2022
Jun 30,
2022
Mar 31,
2022
Dec 31,
2021
Sep 30,
2021
Tangible Book Value per Share:
Total shareholders' equity, as reported $432,274  $476,634  $513,192  $564,808  $555,318 
Less:
Goodwill
63,909  63,909  63,909  63,909  63,909 
Identifiable intangible assets, net
4,766  4,981  5,198  5,414  5,631 
Total tangible shareholders' equity $363,599  $407,744  $444,085  $495,485  $485,778 
Shares outstanding, as reported 17,171  17,190  17,332  17,331  17,320 
Book value per share - GAAP $25.17  $27.73  $29.61  $32.59  $32.06 
Tangible book value per share - Non-GAAP $21.18  $23.72  $25.62  $28.59  $28.05 
Tangible Equity to Tangible Assets:
Total tangible shareholders' equity $363,599  $407,744  $444,085  $495,485  $485,778 
Total assets, as reported $6,408,051  $5,982,891  $5,847,999  $5,851,127  $6,002,643 
Less:
Goodwill
63,909  63,909  63,909  63,909  63,909 
Identifiable intangible assets, net
4,766  4,981  5,198  5,414  5,631 
Total tangible assets $6,339,376  $5,914,001  $5,778,892  $5,781,804  $5,933,103 
Equity to assets - GAAP 6.75  % 7.97  % 8.78  % 9.65  % 9.25  %
Tangible equity to tangible assets - Non-GAAP 5.74  % 6.89  % 7.68  % 8.57  % 8.19  %
For the Three Months Ended For the Nine Months Ended
Sep 30,
2022
Jun 30,
2022
Mar 31,
2022
Dec 31,
2021
Sep 30,
2021
Sep 30,
2022
Sep 30,
2021
Return on Average Tangible Assets:
Net income, as reported $18,668  $19,957  $16,483  $20,188  $18,751  $55,108  $56,682 
Total average assets, as reported $6,216,129  $5,841,332  $5,864,668  $5,884,581  $5,919,137  $5,975,331  $5,822,257 
Less average balances of:
Goodwill
63,909  63,909  63,909  63,909  63,909  63,909  63,909 
Identifiable intangible assets, net
4,871  5,086  5,303  5,526  5,739  5,085  5,962 
Total average tangible assets $6,147,349  $5,772,337  $5,795,456  $5,815,146  $5,849,489  $5,906,337  $5,752,386 
Return on average assets - GAAP 1.19  % 1.37  % 1.14  % 1.36  % 1.26  % 1.23  % 1.30  %
Return on average tangible assets - Non-GAAP
1.20  % 1.39  % 1.15  % 1.38  % 1.27  % 1.25  % 1.32  %
Return on Average Tangible Equity:
Net income available to common shareholders, as reported
$18,615  $19,900  $16,429  $20,128  $18,697  $54,944  $56,520 
Total average equity, as reported $487,230  $495,573  $553,185  $556,765  $554,847  $511,755  $542,630 
Less average balances of:
Goodwill
63,909  63,909  63,909  63,909  63,909  63,909  63,909 
Identifiable intangible assets, net
4,871  5,086  5,303  5,526  5,739  5,085  5,962 
Total average tangible equity $418,450  $426,578  $483,973  $487,330  $485,199  $442,761  $472,759 
Return on average equity - GAAP 15.16  % 16.11  % 12.04  % 14.34  % 13.37  % 14.35  % 13.93  %
Return on average tangible equity - Non-GAAP
17.65  % 18.71  % 13.77  % 16.39  % 15.29  % 16.59  % 15.98  %
-16-